[SHANG] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	428,380	368,189	299,664	286,823	301,114	239,490	199,402	13.57%
YoY %	16.35%	22.87%	4.48%	-4.75%	25.73%	20.10%	-	-
Horiz. %	214.83%	184.65%	150.28%	143.84%	151.01%	120.10%	100.00%	-
PBT	99,817	62,227	38,691	34,102	49,654	11,543	-36,070	-
YoY %	60.41%	60.83%	13.46%	-31.32%	330.17%	132.00%	-	-
Horiz. %	-276.73%	-172.52%	-107.27%	-94.54%	-137.66%	-32.00%	100.00%	-
Tax	-14,995	-8,087	-7,565	186	-14,852	-3,273	-3,903	25.12%
YoY %	-85.42%	-6.90%	-4,167.20%	101.25%	-353.77%	16.14%	-	-
Horiz. %	384.19%	207.20%	193.83%	-4.77%	380.53%	83.86%	100.00%	-
NP	84,822	54,140	31,126	34,288	34,802	8,270	-39,973	-
YoY %	56.67%	73.94%	-9.22%	-1.48%	320.82%	120.69%	-	-
Horiz. %	-212.20%	-135.44%	-77.87%	-85.78%	-87.06%	-20.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,102	48,513	27,589	34,252	34,802	8,270	-39,973	-
YoY %	58.93%	75.84%	-19.45%	-1.58%	320.82%	120.69%	-	-
Horiz. %	-192.89%	-121.36%	-69.02%	-85.69%	-87.06%	-20.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	13.00%	19.55%	-0.55%	29.91%	28.35%	-	-
YoY %	15.54%	-33.50%	3,654.55%	-101.84%	5.50%	0.00%	-	-
Horiz. %	52.98%	45.86%	68.96%	-1.94%	105.50%	100.00%	-	-
Total Cost	343,558	314,049	268,538	252,535	266,312	231,220	239,375	6.20%
YoY %	9.40%	16.95%	6.34%	-5.17%	15.18%	-3.41%	-	-
Horiz. %	143.52%	131.20%	112.18%	105.50%	111.25%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	717,563	680,413	661,962	880,913	1,147,068	1,132,513	1,196,414	-8.16%
YoY %	5.46%	2.79%	-24.86%	-23.20%	1.29%	-5.34%	-	-
Horiz. %	59.98%	56.87%	55.33%	73.63%	95.88%	94.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	43,884	35,205	35,003	46,217	28,607	26,483	26,441	8.80%
YoY %	24.65%	0.58%	-24.26%	61.56%	8.02%	0.16%	-	-
Horiz. %	165.97%	133.15%	132.38%	174.79%	108.19%	100.16%	100.00%	-
Div Payout %	56.92%	72.57%	126.88%	134.93%	82.20%	320.23%	0.00%	-
YoY %	-21.57%	-42.80%	-5.97%	64.15%	-74.33%	0.00%	-	-
Horiz. %	17.77%	22.66%	39.62%	42.14%	25.67%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	717,563	680,413	661,962	880,913	1,147,068	1,132,513	1,196,414	-8.16%
YoY %	5.46%	2.79%	-24.86%	-23.20%	1.29%	-5.34%	-	-
Horiz. %	59.98%	56.87%	55.33%	73.63%	95.88%	94.66%	100.00%	-
NOSH	436,341	440,967	434,615	440,456	441,180	440,666	441,481	-0.19%
YoY %	-1.05%	1.46%	-1.33%	-0.16%	0.12%	-0.18%	-	-
Horiz. %	98.84%	99.88%	98.44%	99.77%	99.93%	99.82%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	19.80%	14.70%	10.39%	11.95%	11.56%	3.45%	-20.05%	-
YoY %	34.69%	41.48%	-13.05%	3.37%	235.07%	117.21%	-	-
Horiz. %	-98.75%	-73.32%	-51.82%	-59.60%	-57.66%	-17.21%	100.00%	-
ROE	10.74%	7.13%	4.17%	3.89%	3.03%	0.73%	-3.34%	-
YoY %	50.63%	70.98%	7.20%	28.38%	315.07%	121.86%	-	-
Horiz. %	-321.56%	-213.47%	-124.85%	-116.47%	-90.72%	-21.86%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	98.18	83.50	68.95	65.12	68.25	54.35	45.17	13.80%
YoY %	17.58%	21.10%	5.88%	-4.59%	25.57%	20.32%	-	-
Horiz. %	217.36%	184.86%	152.65%	144.17%	151.10%	120.32%	100.00%	-
EPS	17.67	11.00	6.35	7.78	7.89	1.88	-9.05	-
YoY %	60.64%	73.23%	-18.38%	-1.39%	319.68%	120.77%	-	-
Horiz. %	-195.25%	-121.55%	-70.17%	-85.97%	-87.18%	-20.77%	100.00%	-
DPS	10.00	8.00	8.00	10.50	6.50	6.00	5.99	8.90%
YoY %	25.00%	0.00%	-23.81%	61.54%	8.33%	0.17%	-	-
Horiz. %	166.94%	133.56%	133.56%	175.29%	108.51%	100.17%	100.00%	-
NAPS	1.6445	1.543	1.5231	2.00	2.60	2.57	2.71	-7.98%
YoY %	6.58%	1.31%	-23.85%	-23.08%	1.17%	-5.17%	-	-
Horiz. %	60.68%	56.94%	56.20%	73.80%	95.94%	94.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 440,456
RPS	97.36	83.68	68.11	65.19	68.44	54.43	45.32	13.57%
YoY %	16.35%	22.86%	4.48%	-4.75%	25.74%	20.10%	-	-
Horiz. %	214.83%	184.64%	150.29%	143.84%	151.02%	120.10%	100.00%	-
EPS	17.52	11.03	6.27	7.78	7.91	1.88	-9.08	-
YoY %	58.84%	75.92%	-19.41%	-1.64%	320.74%	120.70%	-	-
Horiz. %	-192.95%	-121.48%	-69.05%	-85.68%	-87.11%	-20.70%	100.00%	-
DPS	9.97	8.00	7.96	10.50	6.50	6.02	6.01	8.79%
YoY %	24.63%	0.50%	-24.19%	61.54%	7.97%	0.17%	-	-
Horiz. %	165.89%	133.11%	132.45%	174.71%	108.15%	100.17%	100.00%	-
NAPS	1.6308	1.5464	1.5045	2.0021	2.607	2.5739	2.7191	-8.16%
YoY %	5.46%	2.78%	-24.85%	-23.20%	1.29%	-5.34%	-	-
Horiz. %	59.98%	56.87%	55.33%	73.63%	95.88%	94.66%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	2.00	2.82	1.77	1.28	1.06	0.98	1.09	-
P/RPS	2.04	3.38	2.57	1.97	1.55	1.80	2.41	-2.73%
YoY %	-39.64%	31.52%	30.46%	27.10%	-13.89%	-25.31%	-	-
Horiz. %	84.65%	140.25%	106.64%	81.74%	64.32%	74.69%	100.00%	-
P/EPS	11.32	25.63	27.88	16.46	13.44	52.22	-12.04	-
YoY %	-55.83%	-8.07%	69.38%	22.47%	-74.26%	533.72%	-	-
Horiz. %	-94.02%	-212.87%	-231.56%	-136.71%	-111.63%	-433.72%	100.00%	-
EY	8.84	3.90	3.59	6.08	7.44	1.92	-8.31	-
YoY %	126.67%	8.64%	-40.95%	-18.28%	287.50%	123.10%	-	-
Horiz. %	-106.38%	-46.93%	-43.20%	-73.16%	-89.53%	-23.10%	100.00%	-
DY	5.00	2.84	4.52	8.20	6.13	6.12	5.49	-1.54%
YoY %	76.06%	-37.17%	-44.88%	33.77%	0.16%	11.48%	-	-
Horiz. %	91.07%	51.73%	82.33%	149.36%	111.66%	111.48%	100.00%	-
P/NAPS	1.22	1.83	1.16	0.64	0.41	0.38	0.40	20.40%
YoY %	-33.33%	57.76%	81.25%	56.10%	7.89%	-5.00%	-	-
Horiz. %	305.00%	457.50%	290.00%	160.00%	102.50%	95.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	28/08/07	23/08/06	23/08/05	23/08/04	19/08/03	19/08/02	-
Price	1.74	2.40	1.75	1.30	1.20	0.99	1.07	-
P/RPS	1.77	2.87	2.54	2.00	1.76	1.82	2.37	-4.74%
YoY %	-38.33%	12.99%	27.00%	13.64%	-3.30%	-23.21%	-	-
Horiz. %	74.68%	121.10%	107.17%	84.39%	74.26%	76.79%	100.00%	-
P/EPS	9.85	21.82	27.57	16.72	15.21	52.75	-11.82	-
YoY %	-54.86%	-20.86%	64.89%	9.93%	-71.17%	546.28%	-	-
Horiz. %	-83.33%	-184.60%	-233.25%	-141.46%	-128.68%	-446.28%	100.00%	-
EY	10.16	4.58	3.63	5.98	6.57	1.90	-8.46	-
YoY %	121.83%	26.17%	-39.30%	-8.98%	245.79%	122.46%	-	-
Horiz. %	-120.09%	-54.14%	-42.91%	-70.69%	-77.66%	-22.46%	100.00%	-
DY	5.75	3.33	4.57	8.08	5.42	6.06	5.60	0.44%
YoY %	72.67%	-27.13%	-43.44%	49.08%	-10.56%	8.21%	-	-
Horiz. %	102.68%	59.46%	81.61%	144.29%	96.79%	108.21%	100.00%	-
P/NAPS	1.06	1.56	1.15	0.65	0.46	0.39	0.39	18.11%
YoY %	-32.05%	35.65%	76.92%	41.30%	17.95%	0.00%	-	-
Horiz. %	271.79%	400.00%	294.87%	166.67%	117.95%	100.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:55:00

EMA 5

5 Mins

BUY

2024-05-16 16:40:00

EMA 5

10 Mins

SELL

2024-05-16 16:40:00

EMA 5

5 Mins

SELL

2024-05-16 16:40:00

ADX

5 Mins

SELL

2024-05-16 16:20:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

747

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

453

HLIND

HONG LEONG INDUSTRIES BHD

450

YTLPOWR

YTL POWER INTERNATIONAL BHD

429

PTRANS

PERAK TRANSIT BERHAD

423

MYEG

MY E.G. SERVICES BHD

410

MBSB

MALAYSIA BUILDING SOCIETY BHD

390

GENTING

GENTING BHD

314

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More